Libbey Inc. Announces Second Quarter 2016 Financial Results

TOLEDO, Ohio, Aug. 4, 2016 /PRNewswire/ --

  • Net sales decrease of 2.9 percent, or a 0.7 percent decline in constant currency
  • Continued foodservice net sales growth of 1.9 percent, or 2.9 percent in constant currency
  • Second quarter net income of $8.7 million, down $5.7 million, compared to the prior-year quarter; includes a $6.8 million pre-tax charge related to product portfolio optimization
  • Second quarter Adjusted EBITDA of $39.8 million, up $5.3 million over the prior year

Libbey Inc. (NYSE MKT: LBY), one of the largest glass tableware manufacturers in the world, today reported results for the second quarter ended June 30, 2016.

Second Quarter Financial Highlights

  • Net sales for second quarter 2016 were $207.9 million, compared to $214.1 million in second quarter 2015, a decrease of 2.9 percent (or a decrease of 0.7 percent in constant currency).
  • Net income for second quarter 2016 was $8.7 million, compared to net income of $14.4 million in the prior-year second quarter. A $6.8 million pre-tax charge related to product portfolio optimization is included in net income for second quarter 2016.
  • Adjusted EBITDA (see Table 1) for second quarter 2016 was $39.8 million, compared to $34.5 million in the prior-year second quarter.

"Our global foodservice business continued to demonstrate strength with our 13th consecutive quarter of volume growth during the second quarter," said William A. Foley, chairman and chief executive officer of Libbey Inc. "Sales were down in our retail and business-to-business channels, consistent with trends we've been witnessing in recent quarters. We believe the strategies we are implementing will drive performance improvements in both of these channels. Additionally, we are taking decisive actions to accelerate business improvements including the portfolio optimization project we executed in the quarter which will reduce the complexity in our product offering."

Foley continued, "In the near-term, we remain focused on our goals of strengthening relationships with customers, improving capabilities in product innovation and simplifying our business to operate more efficiently. Strong performance in these areas is critical to the long-term success of our Company, and we expect to be able to provide more specific details surrounding our progress on these important initiatives as the year continues. We reconfirm our expected Adjusted EBITDA margin of approximately 14 percent on lower expected net sales. Due to the challenging competitive and macroeconomic environment, we now expect net sales to be down 1 to 2 percent year over year on a reported basis." (See Table 6)

Second Quarter Segment Sales and Operational Review

  • Net sales in the U.S. and Canada segment were $126.2 million, compared to $127.4 million in second quarter 2015, a decrease of 1.0 percent. Foodservice sales remained strong during the quarter, growing 3.9 percent versus last year, but were offset by a reduction in net sales in the retail channel. Business-to-business sales were up slightly, compared to the prior-year quarter.
  • Net sales in the Latin America segment were $40.6 million, compared to $44.6 million in second quarter 2015, a decrease of 9.0 percent (or an increase of 1.4 percent excluding currency impact). Continued net sales growth in the retail channel at 3.6 percent, or 16.9 percent when adjusted for currency, was primarily offset by weakness in business-to-business net sales.
  • Net sales in the EMEA segment were $31.3 million, compared to $32.1 million in second quarter 2015, a decrease of 2.7 percent (or a decrease of 4.4 percent excluding currency impact), primarily due to softness in the foodservice and business-to-business channels.
  • Net sales in Other were $9.8 million in second quarter 2016, compared to $9.9 million in the comparable prior-year quarter, reflecting a decrease of 0.3 percent (or an increase of 5.7 percent excluding currency impact).
  • The Company's effective tax rate was 43.5 percent for the quarter ended June 30, 2016, compared to 14.4 percent for the quarter ended June 30, 2015. The change in the effective tax rate was primarily driven by a smaller proportion of pre-tax income in lower tax rate jurisdictions for 2016, a valuation allowance in the United States in 2015, which resulted in pre-tax income that generated very little tax expense, and an unbenefited 2016 pre-tax loss in the Netherlands due to a valuation allowance.

Six-Month Financial Highlights

  • Net sales for the first six months of 2016 were $390.7 million, compared to $401.4 million for the first half of 2015, a decrease of 2.7 percent (or a decrease of 0.1 percent when adjusted for currency).
  • Net income for the first six months of 2016 was $9.4 million, compared to $17.5 million during the first half of 2015.
  • Adjusted EBITDA (see Table 1) was $62.3 million for the first six months of 2016, compared to $54.2 million for the first half of 2015.

Six-Month Segment Sales and Operational Review

  • Net sales in the U.S. and Canada segment were $239.3 million for the first six months of 2016, compared to $237.4 million in the first six months of 2015, an increase of 0.8 percent. Foodservice sales remained strong during the period, growing 6.1 percent versus last year, partially offset by a reduction in net sales in the retail and business-to-business channels.
  • Net sales in the Latin America segment were $74.8 million, compared to $84.5 million in the first half of 2015, a decrease of 11.4 percent (or a decrease of 0.6 percent in constant currency), due to weakness in the foodservice and business-to-business channels. Retail sales in the first six months of 2016 decreased 3.9 percent versus the prior-year period (or increased 9.4 percent when adjusted for currency).
  • Net sales in the EMEA segment decreased 4.5 percent (or decreased 4.6 percent excluding currency impact) to $57.9 million, compared to $60.6 million in the first half of 2015. The decrease was primarily the result of weakness in the business-to-business channel.
  • Net sales in Other were $18.7 million in the first half of 2016, compared to $19.0 million in the comparable prior-year period, reflecting a decrease of 1.3 percent (or an increase of 4.6 percent in constant currency).
  • Our effective tax rate was 41.0 percent for the six months ended June 30, 2016, compared to 17.5 percent for the six months ended June 30, 2015. The change in the effective tax rate was primarily driven by a smaller proportion of pre-tax income in lower tax rate jurisdictions for 2016, a valuation allowance in the United States in 2015, which resulted in pre-tax income that generated very little tax expense, and an unbenefited 2016 pre-tax loss in the Netherlands due to a valuation allowance.

Balance Sheet and Liquidity

  • The Company had available capacity of $92.6 million under its ABL credit facility at June 30, 2016, with no loans outstanding. The Company also had cash on hand of $46.4 million at June 30, 2016.
  • At June 30, 2016, Trade Working Capital, defined as inventories and accounts receivable less accounts payable, was $219.4 million, a decrease of $2.2 million, compared to $221.6 million at June 30, 2015 (see Table 3). The decrease was a result of lower inventories and accounts receivable, partially offset by lower accounts payable.

Sherry Buck, chief financial officer, commented: "While our portfolio optimization initiative led to a non-cash net income reduction of $6.8 million pre-tax for the second quarter, we're pleased to have delivered a 15.4 percent year-over-year increase in Adjusted EBITDA, driven by higher gross profit margins excluding the product portfolio optimization charge and lower SG&A."

Buck concluded, "We continue to take a balanced approach to capital allocation and remain committed to our plan to return fifty percent of free cash flow to shareholders during the period 2015 to 2017. While we were active in the market repurchasing shares during the second quarter, we chose to prioritize debt reduction during the period in support of our target leverage ratio of 2.5x to 3.0x Debt Net of Cash to Adjusted EBITDA (See Table 5). As a result, we made an optional, early repayment on our term loan of $5 million during the quarter."

Webcast Information

Libbey will hold a conference call for investors on Thursday, August 4, 2016, at 11 a.m. Eastern Daylight Time. The conference call will be webcast live on the Internet and is accessible from the Investor Relations section of www.libbey.com. To listen to the call, please go to the website at least 10 minutes early to register, download and install any necessary software. A replay will be available for 7 days after the conclusion of the call.

About Libbey Inc.

Based in Toledo, Ohio, Libbey Inc. is one of the largest glass tableware manufacturers in the world. Libbey Inc. operates manufacturing plants in the U.S., Mexico, China, Portugal and the Netherlands. In existence since 1818, the Company supplies tabletop products to retail, foodservice and business-to-business customers in over 100 countries. Libbey's global brand portfolio, in addition to its namesake brand, includes Crisa®, Royal Leerdam®, World® Tableware, Syracuse® China, and Crisal Glass®. In 2015, Libbey Inc.'s net sales totaled $822.3 million. Additional information is available at www.libbey.com.

Use of Non-GAAP Financial Measures

To supplement the condensed financial statements presented in accordance with U.S. Generally Accepted Accounting Principles (" U.S. GAAP"), we use non-GAAP measures of certain components of financial performance. These non-GAAP measures include EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow, Trade Working Capital and our Debt Net of Cash to Adjusted EBITDA Ratio. Reconciliations to the nearest U.S. GAAP measures of all non-GAAP measures included in this press release can be found in the tables below.

Our non-GAAP measures, as defined below, are used by analysts, investors and other interested parties to compare our performance with the performance of other companies that report similar non-GAAP measures. Libbey believes these non-GAAP measures provide meaningful supplemental information regarding financial performance by excluding certain expenses and benefits that may not be indicative of core business operating results. We believe the non-GAAP measures, when viewed in conjunction with U.S. GAAP results and the accompanying reconciliations,  enhance the comparability of results against prior periods and allow for greater transparency of financial results and business outlook. In addition, we use non-GAAP data internally to assess performance and facilitate management's internal comparison of our financial performance to that of prior periods, as well as trend analysis for budgeting and planning purposes. The presentation of our non-GAAP measures is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with U.S. GAAP. Furthermore, our non-GAAP measures may not be comparable to similarly titled measures reported by other companies and may have limitations as an analytical tool. We define our non-GAAP measures as follows:

  • We define EBITDA as U.S. GAAP net income plus interest expense, provision for income taxes, and depreciation and amortization.
  • We define Adjusted EBITDA and Adjusted EBITDA Margin as U.S. GAAP net income plus interest expense, provision for income taxes, depreciation and amortization, and special items that Libbey believes are not reflective of our core operating performance.
  • We define Free Cash Flow as net cash provided by (used in) operating activities less capital expenditures plus proceeds from asset sales and other.
  • We define Trade Working Capital as net accounts receivable plus net inventories less accounts payable.
  • We define our Debt Net of Cash to Adjusted EBITDA Ratio as gross debt before unamortized discount and finance fees, less cash and cash equivalents, divided by Adjusted EBITDA (defined above).

Constant Currency

We translate revenue and expense accounts in our non-U.S. operations at current average exchange rates during the year. References to "constant currency," "excluding currency impact" and "adjusted for currency" are considered non-GAAP measures. Constant currency references regarding net sales reflect a simple mathematical translation of local currency results using the comparable prior period's currency conversion rate. Constant currency references regarding EBIT, EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin comprise a simple mathematical translation of local currency results using the comparable prior period's currency conversion rate plus the transactional impact of changes in exchange rates from revenues, expenses and assets and liabilities that are denominated in a currency other than the functional currency. We believe this non-GAAP constant currency information provides valuable supplemental information regarding our core operating results, better identifies operating trends that may otherwise by masked or distorted by exchange rate changes and provides a higher degree of transparency of information used by management in its evaluation of our ongoing operations. These non-GAAP measures should be viewed in addition to, and not as an alternative to, the reported results prepared in accordance with GAAP. Our currency market risks include currency fluctuations relative to the U.S. dollar, Canadian dollar, Mexican peso, Euro and RMB.

Caution on Forward-Looking Statements          

This press release includes forward-looking statements as defined in Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended.  Such statements reflect only the Company's best assessment at this time and are indicated by words or phrases such as "goal," "expects," " believes," "will," "estimates," "anticipates," or similar phrases.  Investors are cautioned that forward-looking statements involve risks and uncertainty and that actual results may differ materially from these statements. Investors should not place undue reliance on such statements.  These forward-looking statements may be affected by the risks and uncertainties in the Company's business. This information is qualified in its entirety by cautionary statements and risk factor disclosures contained in the Company's Securities and Exchange Commission filings, including the Company's report on Form 10-K filed with the Commission on February 29, 2016.  Important factors potentially affecting performance include but are not limited to risks related to our ability to borrow under our ABL credit agreement; increased competition from foreign suppliers endeavoring to sell glass tableware, ceramic dinnerware and metalware in the United States and Mexico; the impact of lower duties for imported products; global economic conditions and the related impact on consumer spending levels; major slowdowns in the retail, travel or entertainment industries in the United States, Canada, Mexico, Western Europe and Asia, caused by terrorist attacks or otherwise; significant increases in per-unit costs for natural gas, electricity, freight, corrugated packaging, and other purchased materials; high levels of indebtedness; high interest rates that increase the Company's borrowing costs or volatility in the financial markets that could constrain liquidity and credit availability; protracted work stoppages related to collective bargaining agreements; increases in expense associated with higher medical costs, increased pension expense associated with lower returns on pension investments and increased pension obligations; devaluations and other major currency fluctuations relative to the U.S. dollar and the Euro that could reduce the cost competitiveness of the Company's products compared to foreign competition; the effect of high inflation in Mexico and exchange rate changes to the value of the Mexican peso and the earnings and cash flow of Libbey Mexico, expressed under U.S. GAAP; the inability to achieve savings and profit improvements at targeted levels in the Company's operations or within the intended time periods; and whether the Company completes any significant acquisition and whether such acquisitions can operate profitably. Any forward-looking statements speak only as of the date of this press release, and the Company assumes no obligation to update or revise any forward-looking statement to reflect events or circumstances arising after the date of this press release.

 

 

Libbey Inc.

Condensed Consolidated Statements of Operations

(dollars in thousands, except per-share amounts)

(unaudited)




Three months ended June 30,


2016


2015





Net sales

$

207,902



$

214,051


Freight billed to customers

662



735


Total revenues

208,564



214,786


Cost of sales

158,153



157,896


Gross profit

50,411



56,890


Selling, general and administrative expenses

30,673



36,390


Income from operations

19,738



20,500


Other income

802



846


Earnings before interest and income taxes

20,540



21,346


Interest expense

5,154



4,538


Income before income taxes

15,386



16,808


Provision for income taxes

6,691



2,414


Net income

$

8,695



$

14,394






Net income per share:




    Basic

$

0.40



$

0.66


    Diluted

$

0.40



$

0.65


Dividends declared per share

$

0.115



$

0.110






Weighted average shares:




    Basic

21,865



21,775


    Diluted

22,003



22,234


 

 

Libbey Inc.

Condensed Consolidated Statements of Operations

(dollars in thousands, except per-share amounts)

(unaudited)










Six months ended June 30,


2016


2015





Net sales

$

390,709



$

401,416


Freight billed to customers

1,280



1,341


Total revenues

391,989



402,757


Cost of sales

301,604



303,372


Gross profit

90,385



99,385


Selling, general and administrative expenses

64,808



70,789


Income from operations

25,577



28,596


Other income

787



1,673


Earnings before interest and income taxes

26,364



30,269


Interest expense

10,398



9,061


Income before income taxes

15,966



21,208


Provision for income taxes

6,553



3,702


Net income

$

9,413



$

17,506






Net income per share:




    Basic

$

0.43



$

0.80


    Diluted

$

0.43



$

0.78


Dividends declared per share

$

0.23



$

0.22






Weighted average shares:




    Basic

21,858



21,827


    Diluted

22,002



22,305






 

 


Libbey Inc.

Condensed Consolidated Balance Sheets

(dollars in thousands)






June 30, 2016


December 31, 2015


(unaudited)



ASSETS:




Cash and cash equivalents

$

46,446



$

49,044


Accounts receivable — net

93,287



94,379


Inventories — net

189,567



178,027


Other current assets

14,279



19,326


Total current assets

343,579



340,776


Pension asset

977



977


Purchased intangibles — net

15,901



16,364


Goodwill

164,112



164,112


Deferred income taxes

40,050



48,662


Other assets

8,820



9,019


Total other assets

229,860



239,134


Property, plant and equipment — net

261,036



272,534


Total assets

$

834,475



$

852,444






LIABILITIES AND SHAREHOLDERS' EQUITY:




Accounts payable

$

63,459



$

71,560


Salaries and wages

25,218



27,266


Accrued liabilities

52,503



45,179


Accrued income taxes

295



4,009


Pension liability (current portion)

1,960



2,297


Non-pension postretirement benefits (current portion)

4,903



4,903


Derivative liability

2,529



4,265


Long-term debt due within one year

4,577



4,747


Total current liabilities

155,444



164,226


Long-term debt

414,643



426,272


Pension liability

36,511



44,274


Non-pension postretirement benefits

55,304



55,282


Deferred income taxes

2,558



2,822


Other long-term liabilities

14,490



11,186


Total liabilities

678,950



704,062






Common stock and capital in excess of par value

328,718



330,974


Treasury stock

(367)



(4,448)


Retained deficit

(55,246)



(57,912)


Accumulated other comprehensive loss

(117,580)



(120,232)


Total shareholders' equity

155,525



148,382


Total liabilities and shareholders' equity

$

834,475



$

852,444


 

 

Libbey Inc.

Condensed Consolidated Statements of Cash Flows

(dollars in thousands)

(unaudited)




Three months ended June 30,


2016


2015

Operating activities:




Net income

$

8,695



$

14,394


Adjustments to reconcile net income to net cash provided by operating activities:




Depreciation and amortization

13,354



10,469


Loss on asset sales and disposals

58



92


Change in accounts receivable

(5,828)



(1,802)


Change in inventories

1,164



(9,699)


Change in accounts payable

(1,099)



(5,002)


Accrued interest and amortization of discounts and finance fees

330



390


Pension & non-pension postretirement benefits, net

(1,665)



895


Accrued liabilities & prepaid expenses

16,303



14,978


Income taxes

4,380



422


Share-based compensation expense

1,507



2,515


Excess tax benefit from share-based compensation arrangements

(257)




Other operating activities

(634)



90


Net cash provided by operating activities

36,308



27,742






Investing activities:




Additions to property, plant and equipment

(5,656)



(16,577)


Proceeds from asset sales and other



2


Net cash used in investing activities

(5,656)



(16,575)






Financing activities:




Borrowings on ABL credit facility



30,400


Repayments on ABL credit facility



(20,500)


Other repayments

(179)



(12)


Repayments on Term Loan B

(6,100)



(1,100)


Stock options exercised

21



1,141


Excess tax benefit from share-based compensation arrangements

257




Dividends

(2,517)



(2,398)


Treasury shares purchased

(803)



(6,131)


Net cash provided by (used in) financing activities

(9,321)



1,400






Effect of exchange rate fluctuations on cash

(455)



169


Increase in cash

20,876



12,736






Cash & cash equivalents at beginning of period

25,570



18,616


Cash & cash equivalents at end of period

$

46,446



$

31,352


 

 


Libbey Inc.

Condensed Consolidated Statements of Cash Flows

(dollars in thousands)

(unaudited)




Six months ended June 30,


2016


2015

Operating activities:




Net income

$

9,413



$

17,506


Adjustments to reconcile net income to net cash provided by operating activities:




Depreciation and amortization

25,435



20,653


Loss on asset sales and disposals

119



303


Change in accounts receivable

1,389



(7,449)


Change in inventories

(11,303)



(26,419)


Change in accounts payable

(6,688)



(7,341)


Accrued interest and amortization of discounts and finance fees

(1,890)



602


Pension & non-pension postretirement benefits, net

(1,766)



1,898


Accrued liabilities & prepaid expenses

14,687



12,102


Income taxes

1,415



(938)


Share-based compensation expense

3,323



4,644


Excess tax benefit from share-based compensation arrangements

(257)




Other operating activities

(2,543)



(1,055)


Net cash provided by operating activities

31,334



14,506






Investing activities:




Additions to property, plant and equipment

(15,511)



(33,236)


Proceeds from asset sales and other



2


Net cash used in investing activities

(15,511)



(33,234)






Financing activities:




Borrowings on ABL credit facility

6,000



44,500


Repayments on ABL credit facility

(6,000)



(30,500)


Other repayments

(350)



(3,267)


Repayments on Term Loan B

(12,200)



(2,200)


Stock options exercised

1,050



2,989


Excess tax benefit from share-based compensation arrangements

257




Dividends

(5,032)



(4,800)


Treasury shares purchased

(2,000)



(15,275)


Net cash used in financing activities

(18,275)



(8,553)






Effect of exchange rate fluctuations on cash

(146)



(1,411)


Decrease in cash

(2,598)



(28,692)






Cash & cash equivalents at beginning of period

49,044



60,044


Cash & cash equivalents at end of period

$

46,446



$

31,352


 


In accordance with the SEC's Regulation G, the following tables provide non-GAAP measures used in this earnings release and a reconciliation to the most closely related U.S. Generally Accepted Accounting Principle (U.S. GAAP) measure.  See the above text for additional information on our non-GAAP measures. Although Libbey believes that the non-GAAP financial measures presented enhance investors' understanding of Libbey's business and performance, these non-GAAP measures should not be considered an alternative to GAAP.

 

Table 1









Reconciliation of Net Income to Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA

(dollars in thousands)







(unaudited)











Three months ended June 30,


Six months ended June 30,



2016


2015


2016


2015

Reported net income (U.S. GAAP)


$

8,695



$

14,394



$

9,413



$

17,506


Add:









   Interest expense


5,154



4,538



10,398



9,061


   Provision for income taxes


6,691



2,414



6,553



3,702


   Depreciation and amortization


13,354



10,469



25,435



20,653


EBITDA (non-GAAP)


33,894



31,815



51,799



50,922


Add special items before interest and taxes:









   Pension settlement


212





212




   Environmental obligation (1)




223





223


   Reorganization charges (2)




3,015





3,015


   Derivatives (3)


(769)



(566)



(1,139)



(167)


   Executive terminations


(328)





4,619



235


   Product portfolio optimization (4)


6,784





6,784




Adjusted EBITDA (non-GAAP)


$

39,793



$

34,487



$

62,275



$

54,228











Net sales


$

207,902



$

214,051



$

390,709



$

401,416


Adjusted EBITDA margin (non-GAAP)


19.1

%


16.1

%


15.9

%


13.5

%














(1) Environmental obligation relates to our assessment of Syracuse China Company as a potentially responsible party with respect to the Lower Ley Creek sub-site of the Onondaga Lake Superfund site.

(2) Management reorganization to support our growth strategy.

(3) Derivatives relate to hedge ineffectiveness on our natural gas contracts as well as mark-to-market adjustments on our natural gas contracts that have been de-designated and those for which we did not elect hedge accounting.

(4) Product portfolio optimization relates to inventory reductions to simplify and improve our operations.

 

 

Table 2









Reconciliation of Net Cash Provided By Operating Activities to Free Cash Flow

(dollars in thousands)







(unaudited)











Three months ended June 30,


Six months ended June 30,



2016


2015


2016


2015

Net cash provided by operating activities  (U.S. GAAP)


$

36,308



$

27,742



$

31,334



$

14,506


Capital expenditures


(5,656)



(16,577)



(15,511)



(33,236)


Proceeds from asset sales and other




2





2


Free Cash Flow (non-GAAP)


$

30,652



$

11,167



$

15,823



$

(18,728)


 

 

Table 3







Reconciliation to Trade Working Capital







(dollars in thousands)







(unaudited)









June 30, 2016


December 31, 2015


June 30, 2015

Add:







Accounts receivable


$

93,287



94,379



$

96,694


Inventories


189,567



178,027



193,728


Less: Accounts payable


63,459



71,560



68,865


Trade Working Capital (non-GAAP)


$

219,395



$

200,846



$

221,557















 

 

Table 4









Summary Business Segment Information





(dollars in thousands)
(unaudited)


Three months ended June 30,


Six months ended June 30,

Net Sales:


2016


2015


2016


2015









U.S. & Canada (1)


$

126,167



$

127,435



$

239,268



$

237,354


Latin America (2)


40,619



44,614



74,839



84,466


EMEA (3)


31,268



32,126



57,896



60,635


Other (4)


9,848



9,876



18,706



18,961


Consolidated


$

207,902



$

214,051



$

390,709



$

401,416











Segment Earnings Before Interest & Taxes (Segment EBIT) (5) :







U.S. & Canada (1)


$

24,927



$

25,315



$

38,239



$

36,175


Latin America (2)


7,800



5,003



12,140



12,091


EMEA (3)


(97)



1,786



(1,042)



1,020


Other (4)


859



1,076



1,277



2,946


Segment EBIT


$

33,489



$

33,180



$

50,614



$

52,232











Reconciliation of Segment EBIT to Net Income:









Segment EBIT


$

33,489



$

33,180



$

50,614



$

52,232


Retained corporate costs (6)


(7,050)



(9,162)



(13,774)



(18,657)


Pension settlement


(212)





(212)




Environmental obligation




(223)





(223)


Reorganization charges




(3,015)





(3,015)


Derivatives


769



566



1,139



167


Executive terminations


328





(4,619)



(235)


Portfolio optimization


(6,784)





(6,784)




Interest expense


(5,154)



(4,538)



(10,398)



(9,061)


Income taxes


(6,691)



(2,414)



(6,553)



(3,702)


Net income


$

8,695



$

14,394



$

9,413



$

17,506











Depreciation & Amortization:









U.S. & Canada (1)


$

3,379



$

2,987



$

6,835



$

5,779


Latin America (2)


4,516



3,430



9,058



6,715


EMEA (3)


3,617



2,137



5,775



4,314


Other (4)


1,409



1,481



2,837



2,972


Corporate


433



434



930



873


Consolidated


$

13,354



$

10,469



$

25,435



$

20,653


 

(1) U.S. & Canada—includes sales of manufactured and sourced tableware having an end market destination in the U.S and Canada excluding glass products for Original Equipment Manufacturers (OEM), which remain in the Latin America segment.

(2) Latin America—includes primarily sales of manufactured and sourced glass tableware having an end market destination in Latin America including glass products for OEMs that have an end market destination outside of Latin America.

(3) EMEA—includes primarily sales of manufactured and sourced glass tableware having an end market destination in Europe, the Middle East and Africa.

(4) Other—includes primarily sales of manufactured and sourced glass tableware having an end market destination in Asia Pacific.

(5) Segment EBIT represents earnings before interest and taxes and excludes amounts related to certain items we consider not representative of ongoing operations as well as certain retained corporate costs and other allocations that are not considered by management when evaluating performance.

(6) Retained corporate costs include certain headquarter, administrative and facility costs, and other costs that are not allocable to the reporting segments.

 

 

Table 5




Reconciliation of Net Income to Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA and Debt Net of Cash to Adjusted EBITDA Ratio

(dollars in thousands)




(unaudited)





Last twelve

months ended

June 30, 2016


Year Ended

December 31, 2015



Reported net income  (U.S. GAAP)

$

58,240



$

66,333


Add:




Interest expense

19,821



18,484


Provision for income taxes

(35,365)



(38,216)


Depreciation and amortization

47,494



42,712


EBITDA  (non-GAAP)

90,190



89,313


Add: Special items before interest and taxes

33,988



26,818


Adjusted EBITDA  (non-GAAP)

$

124,178



$

116,131






Reported debt on balance sheet  (U.S. GAAP)

$

419,220



$

431,019


Plus: Unamortized discount and finance fees

5,141



5,832


Gross debt

424,361



436,851


Less: Cash and cash equivalents

46,446



49,044


Debt net of cash

$

377,915



$

387,807






Debt Net of Cash to Adjusted EBITDA Ratio (non-GAAP)

3.0 x



3.3 x


 

 

Table 6



Full year Outlook



Reconciliation of Net Income margin to Adjusted EBITDA Margin



(percent of estimated 2016 net sales)



(unaudited)





Outlook of

Twelve months ending

December 31, 2016




Net income margin  (U.S. GAAP)


3

%

Add:



   Interest expense


2

%

   Provision for income taxes


2

%

   Depreciation and amortization


6

%

EBITDA margin


13

%

Add: Special items before interest and taxes (1)


1

%

Adjusted EBITDA Margin  (non-GAAP)


14

%




(1) See Table 1 for the special items through the six months ended June 30, 2016. We have not estimated any impact for derivatives in the second half of 2016 as we are unable to predict the mark-to-market adjustments on our natural gas contracts where we did not elect hedge accounting.

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/libbey-inc-announces-second-quarter-2016-financial-results-300309174.html

SOURCE Libbey Inc.

Related Stocks:
Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.